BENGT ARE WÅGHEIM HOLDING AS

7039 TRONDHEIM

Finances

Return on Equity

18,84 %

Current Ratio

1,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 134 000	1 708 000	1 752 000	767 000
Net Income	62 000	56 000	106 000	285 000
Total Assets	787 000	641 000	686 000	604 000
Total Equity	329 000	317 000	281 000	265 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 134 000	1 708 000	1 752 000	767 000
Expenditure	2 039 000	1 651 000	1 617 000	382 000
Operating Profit	95 000	57 000	135 000	386 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	20 000
Financial Balance	0	0	0	−20 000
Earnings Before Tax	95 000	57 000	135 000	366 000
Tax	34 000	2 000	29 000	80 000
Net Income	62 000	56 000	106 000	285 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	150 000	150 000	150 000
Total Current Assets	637 000	491 000	536 000	454 000
Total Assets	787 000	641 000	686 000	604 000
Total Retained Equity	299 000	287 000	251 000	235 000
Total Equity	329 000	317 000	281 000	265 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	459 000	324 000	405 000	339 000
Total Equity and Debt	787 000	641 000	686 000	604 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 134 000	1 708 000	1 752 000	767 000
Other Income	0	0	0	0
Revenue	2 134 000	1 708 000	1 752 000	767 000
Cost of Goods Sold	12 000	6 000	7 000	10 000
Salary Costs	1 581 000	1 368 000	1 360 000	181 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 039 000	1 651 000	1 617 000	382 000
Operating Profit	95 000	57 000	135 000	386 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	20 000
Financial Balance	0	0	0	−20 000
Dividends	50 000	20 000	90 000	50 000
Net Income	62 000	56 000	106 000	285 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	150 000	150 000	150 000	150 000
Total Fixed Assets	150 000	150 000	150 000	150 000
Stock	6 000	10 000	0	0
Total Investments	0	0	0	0
Cash, Bank	576 000	362 000	348 000	217 000
Total Current Assets	637 000	491 000	536 000	454 000
Total Assets	787 000	641 000	686 000	604 000
Total Equity	329 000	317 000	281 000	265 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	0	7 000	8 000
Unpaid Taxes	188 000	167 000	137 000	148 000
Dividends	50 000	20 000	90 000	50 000
Other Current Debt	190 000	137 000	142 000	53 000
Total Current Debt	459 000	324 000	405 000	339 000
Total Equity and Debt	787 000	641 000	686 000	604 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,84 %	17,67 %	37,72 %	107,55 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,45 %	3,34 %	7,71 %	50,33 %
Current Ratio	1,39	1,52	1,32	1,34
Quick Ratio	1,41	1,56	1,32	1,34
Equity Ratio	0,42	0,49	0,41	0,44
Gross Profit Margin	99,44 %	99,65 %	99,6 %	98,7 %